[WONG] YoY Quarter Result on 30-Apr-2014 [#2]

Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- 29.66%
YoY- 9.32%
View:
Show?
Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 9,592 8,752 7,283 6,005 7,684 8,828 10,742 -1.86%
PBT 1,401 438 -736 -1,148 -1,266 167 230 35.10%
Tax -27 0 -1 0 0 0 0 -
NP 1,374 438 -737 -1,148 -1,266 167 230 34.66%
-
NP to SH 1,357 435 -737 -1,148 -1,266 108 163 42.31%
-
Tax Rate 1.93% 0.00% - - - 0.00% 0.00% -
Total Cost 8,218 8,314 8,020 7,153 8,950 8,661 10,512 -4.01%
-
Net Worth 54,009 53,468 54,592 57,399 61,953 63,000 63,388 -2.63%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 54,009 53,468 54,592 57,399 61,953 63,000 63,388 -2.63%
NOSH 91,688 90,625 90,987 89,687 89,787 90,000 90,555 0.20%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 14.32% 5.00% -10.12% -19.12% -16.48% 1.89% 2.14% -
ROE 2.51% 0.81% -1.35% -2.00% -2.04% 0.17% 0.26% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 10.48 9.66 8.00 6.70 8.56 9.81 11.86 -2.03%
EPS 1.48 0.48 -0.81 -1.28 -1.41 0.12 0.18 42.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.64 0.69 0.70 0.70 -2.80%
Adjusted Per Share Value based on latest NOSH - 89,687
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 3.80 3.47 2.89 2.38 3.05 3.50 4.26 -1.88%
EPS 0.54 0.17 -0.29 -0.46 -0.50 0.04 0.06 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2142 0.2121 0.2165 0.2277 0.2457 0.2499 0.2514 -2.63%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.805 0.52 0.57 0.705 0.21 0.25 0.26 -
P/RPS 7.68 5.38 7.12 10.53 2.45 2.55 2.19 23.23%
P/EPS 54.30 108.33 -70.37 -55.08 -14.89 208.33 144.44 -15.03%
EY 1.84 0.92 -1.42 -1.82 -6.71 0.48 0.69 17.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.88 0.95 1.10 0.30 0.36 0.37 24.20%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 15/06/17 15/06/16 23/06/15 30/06/14 28/06/13 28/06/12 29/06/11 -
Price 0.75 0.595 0.62 0.74 0.22 0.23 0.23 -
P/RPS 7.16 6.16 7.75 11.05 2.57 2.34 1.94 24.28%
P/EPS 50.59 123.96 -76.54 -57.81 -15.60 191.67 127.78 -14.29%
EY 1.98 0.81 -1.31 -1.73 -6.41 0.52 0.78 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.01 1.03 1.16 0.32 0.33 0.33 25.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment